Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.16% first-year return on $51,579 initial cash invested.
4.16%
Cash On Cash
8.26%
Cap Rate
1.34
DSCR
$2,474
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$2,295
Mortgage P&I
33%
$822
Property Taxes
9%
$230
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618